EX-12.1 9 dex121.htm EXHIBIT 12.1 Exhibit 12.1

Exhibit 12.1

RATIO OF EARNINGS TO FIXED CHARGES

The following table sets forth our ratio of earnings to fixed charges for the periods presented under IFRS.

 

     Nine Months
Ended
September 30,
    Year Ended December 31,  
     2008
EUR
    2007
EUR
    2007
EUR
    2006
EUR
    2005
EUR
    2004
EUR
    2003
EUR
 

Earnings

              

Profit before tax and discontinued operations

   469.0     414.9     604.5     670.6     603.4     557.7     482.4  

Add fixed charges

   210.9     256.8     331.5     373.1     392.8     378.2     391.1  

Subtract capitalized interest

   (2.5 )   (2.5 )   (3.2 )   (2.9 )   (3.1 )   (1.8 )   (2.8 )

Earnings

   677.4     669.2     932.8     1,040.8     993.1     934.1     870.7  

Fixed Charges

              

Interest expensed and capitalized

   147.5     181.7     234.9     278.9     303.4     290.9     305.3  

Add amortized premiums, discounts and capitalized expenses related to indebtedness

   4.7     13.2     14.7     9.9     10.3     7.9     3.8  

Add estimate of the interest within rental expense

   58.7     61.9     81.9     84.3     79.1     79.4     82.0  

Fixed charges

   210.9     256.8     331.5     373.1     392.8     378.2     391.1  

Ratio of earnings to fixed charges

   3.21x     2.61x     2.81x     2.79x     2.53x     2.47x     2.23x